Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 73

Department of Public Works and Highways (DPWH)

Contract ID 21JA0020 3807494


Contract Name REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY
Location of Contract ZAMBOANGA CITY

CASH FLOW BY QUARTER AND PAYMENTS SCHEDULE

PARTICULAR %WT IST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

Accomplishment 20% 30% 30% 20%

Cash Flow 761,498.76 1,142,248.15 1,142,248.15 761,498.76

Cumulative Accomplishment 20% 50% 80% 100%

Cumulative Cash Flow 761,498.76 1,903,746.91 3,045,995.06 3,807,493.82

Submitted by:

Signature Over Printed Name

Position

Date
Department of Public Works and Highways (DPWH)
Contract ID 21JA0020
Contract Name REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY
Location of Contract ZAMBOANGA CITY

SUMMARY SHEET
EQUIPMENT RATES MANPOWER Rates MATERIAL COST
Name Rate/Day/Hr Name Rate in PHP Name Unit Price Name Unit Price
Dumptruck 12,000.00 Foreman 500.00 Surveying Instrument Unit 1,000.00 WOODEN FRAMES, DOOR JAMBS set 5,100.00
One Bagger Mixer 500.00 Safety Officer 450.00 Stakes kg 40 WOODEN FLUSH DOORS SQ.M 603.39
Bar Cutter 1,758.00 Skille Laborer 380.00 PPE lot 15,000.00 Door Knobs pcs. 550.00
Welding Machine 337.00 Unskilled Laborer 316.00 First Aid Kit unit 3,000.00 Door Jamb pcs. 1,280.00
Geometric Engineer 700.00 First Aid Medicines lot 5,000.00 Hinge 4x4 pcs. 250.00
Survey Aide 350.00 Barricades and signages lot 10,000.00 2"dia. X 6m GI Pipe SCH.40 pcs. 380.00
Embankment Materials cu.m 650.00 4.5mm THK Fiber Cement Board sq.m 135.24
Cement bags 260.00 Prepainted Metal Panel Ceiling SQ.M 198.00
Sand cu.m 1,435.00 PVC Ceiling sq.m 85.00
Gravel cu.m 1,310.00 4.5mm Fiber Cement Board sq.m 172.24
Reinforcing Steel Bars Grade 40 kgs 40.00 UNGLAZED CERAMIC TILES sq.m. 1,152.25
#16 G.I. Tie Wire kgs 100.00 Adhesive bags 550.00
Ordinary Plywood 1/4"x 4" x 8" pcs. 450.00 Grout kgs. 80.00
Coco lumber bd.ft 105.00 Gloss Latex Paint liters 720.00
Submitted by: Nails kgs. 100.00 Paint Flat Latex liters 560.00
4" CHB pcs. 15.00 Masonry putty liters 165.00
10mm dia. X 6m Rebars pcs. 160.00 Skimcoat liters 115.00
ALUMINUM FRAMED GLASS DOOR SLIDING TYPE SQ.M 7,148.00 PAINT ROLLER pcs. 520.00
Owner/Manager ALUMINUM FRAMED GLASS DOOR SWING TYPE SQ.M 5,890.00 PAINT BRUSH 4" pcs. 65.00
ALUMINUM GLASS WINDOWS, SLIDING TYPE SQ.M 2,950.00 Enamel Flatwall liters 650.00
ALUMINUM GLASS WINDOWS, AWNING TYPE SQ.M 14,785.00 Enamel Semi-gloss liters 675.00
ALUMINUM GLASS WINDOWS, (FIXED TYPE) SQ.M 2,500.00 Red Oxide Primer gal 650.00
Corrugated GI Sheet pcs 690.00 Enamel Paint gal 675.00
GA #26 PL. GI Gutter pcs 550.00 Pre-painted Flashing, GA 24 (0.701 mm) x 2.44m LN.M. 350.00
Roffing Nails kilo 90.00 Pre-painted Gutter, GA 24(0.701 mm) x 2.44m ln.m 351.00
Roof Paint tin 2,400.00 2"x4"x6m C-PURLINS pcs. 450.00
12mm dia. Turnbuckle each 185.00 METAL STRUCURE ACCESSORIES, CROSS BRACING kgs. 120.00
METAL STRUCUTRE ACCESSORIES, SAG RODS kgs. 150.00 4" uPVC Pipe pcs. 2,400.00
DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : B.3
DESCRIPTION : PERMITS AND CLEARANCES INCLUDING PROFESSIONAL FEES
Quantity : 1.00
Unit : L.S.

NAME OF EQUIPMENT No. of Unit Unit Unit Rate Total Cost (Pesos)
1

-
-
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
Labor -

TOTAL LABOR COST -

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3

PERMITS AND CLEARANCES INCLUDING 1.00 L.S. 15,000.00 15,000.00


PROFESSIONAL FEES

TOTAL MATERIAL COST 15,000.00


4 Estimated Direct Cost (1 + 2 + 3) 15,000.00
5 Contractor's OCM (10% of 4) 1,500.00
6 Contractor's Profit (10% of 4) 1,500.00
7 Value Added Tax, (5% of 4+5+6) 900.00
8 Total Cost (4 + 5 + 6 + 7 ) 18,900.00
9 Unit Cost of Item 18,900.00

Unit Price Analysis Page 3 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : B.5
DESCRIPTION : PROJECT BILLBOARD
Quantity : 2.00
Unit : EA

NAME OF EQUIPMENT No. of Unit Unit Unit Rate Total Cost (Pesos)
1
Equipment
-
-
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
Labor -
Foreman 1.00 1.00 500.00 500.00
Skilled Worker 1.00 1.00 380.00 380.00
Unskilled Laborer 1.00 1.00 316.00 316.00

TOTAL LABOR COST 1,196.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
Project Billboard 2.00 EA 2,000.00 4,000.00

TOTAL MATERIAL COST -


4 Estimated Direct Cost (1 + 2 + 3) 1,196.00
5 Contractor's OCM (10% of 4) 119.60
6 Contractor's Profit (10% of 4) 119.60
7 Value Added Tax, (5% of 4+5+6) 71.76
8 Total Cost (4 + 5 + 6 + 7 ) 1,506.96
9 Unit Cost of Item 753.48

Unit Price Analysis Page 4 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : B.4(10)
DESCRIPTION : MISCELLANEOUS SURVEY AND STAKING
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Surveying Instrument 1 5.00 1,000.00 5,000.00
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Geometric Engineer 1 20.00 700.00 14,000.00
A Survey Aide 2 20.00 350.00 14,000.00
B
O
R

TOTAL LABOR COST 28,000.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M Stakes 20 kg 40.00 800.00
A
T
E
R
I
A
L
S

TOTAL MATERIAL COST 800.00


4 Estimated Direct Cost (1 + 2 + 3) 33,800.00
5 Contractor's OCM (10% of 4) 3,380.00
6 Contractor's Profit (10% of 4) 3,380.00
7 Value Added Tax, (5% of 4+5+6) 2,028.00
8 Total Cost (4 + 5 + 6 + 7 ) 42,588.00
9 Unit Cost of Item 42,588.00

Unit Price Analysis Page 5 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : B.7(2)
DESCRIPTION : OCCUPATIONAL SAFETY AND HEALTH PROGRAM
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Safety Officer 1 195.00 450.00 87,750.00
A
B
O
R

TOTAL LABOR COST 87,750.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M PPE 1.00 lot 15,000.00 15,000.00
A First Aid Kit 1.00 unit 3,000.00 3,000.00
T First Aid Medicines 1.00 lot 5,000.00 5,000.00
E Barricades and signages 1.00 lot 10,000.00 10,000.00
R
I
A
L
S

-
TOTAL MATERIAL COST 33,000.00
4 Estimated Direct Cost (1 + 2 + 3) 120,750.00
5 Contractor's OCM (10% of 4) 12,075.00
6 Contractor's Profit (10% of 4) 12,075.00
7 Value Added Tax, (5% of 4+5+6) 7,245.00
8 Total Cost (4 + 5 + 6 + 7 ) 152,145.00
9 Unit Cost of Item 152,145.00

Unit Price Analysis Page 6 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : B.9
DESCRIPTION : MOBILIZATION/DEMOBILIZATION
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Mobilization and Demobilization 1 L.s. 50,000.00 50,000.00
Q of equipments
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 50,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L
A
B
O
R

TOTAL LABOR COST -

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A
T
E
R
I
A
L
S

TOTAL MATERIAL COST -


4 Estimated Direct Cost (1 + 2 + 3) 50,000.00
5 Contractor's OCM (10% of 4) 5,000.00
6 Contractor's Profit (10% of 4) 5,000.00
7 Value Added Tax, 5% of 4+5+6) 3,000.00
8 Total Cost (4 + 5 + 6 + 7 ) 63,000.00
9 Unit Cost of Item 63,000.00

Unit Price Analysis Page 7 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 801(1)
DESCRIPTION : REMOVAL OF STRUCTURES AND OBSTRUCTION
Quantity : 1.00
Unit : L.S.

NAME OF EQUIPMENT Quantity Unit Unit Rate Total Cost (Pesos)


1
E
Q Dump truck 1 3.00 10,000.00 30,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 30,000.00

Designation of Personnel Quantity Unit Unit Rate Total Cost (Pesos)


2
L Foreman 1 3.00 500.00 1,500.00
A Unskilled Laborers 3 3.00 316.00 2,844.00
B
O
R

TOTAL LABOR COST 4,344.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A
T
E
R
I
A
L
S

TOTAL MATERIAL COST -


4 Estimated Direct Cost (1 + 2 + 3) 34,344.00
5 Contractor's OCM (10% of 4) 3,434.40
6 Contractor's Profit (10% of 4) 3,434.40
7 Value Added Tax, (5% of 4+5+6) 2,060.64
8 Total Cost (4 + 5 + 6 + 7 ) 43,273.44
9 Unit Cost of Item 43,273.44

Unit Price Analysis Page 8 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 803(1)a
DESCRIPTION : STRUCTURE EXCAVATION
Quantity : 6.48
Unit : CU.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 3.00 500.00 1,500.00
A Unskilled Laborers 3 3.00 316.00 2,844.00
B
O
R
TOTAL LABOR COST 4,344.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A
T
E
R
I
A
L
S

TOTAL MATERIAL COST -


4 Estimated Direct Cost (1 + 2 + 3) 4,344.00
5 Contractor's OCM (10% of 4) 434.40
6 Contractor's Profit (10% of 4) 434.40
7 Value Added Tax, (5% of 4+5+6) 260.64
8 Total Cost (4 + 5 + 6 + 7 ) 5,473.44
9 Unit Cost of Item 844.66

Unit Price Analysis Page 9 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 804(1)a
DESCRIPTION : EMBANKMENT FROM STRUCTURE EXCAVATION
Quantity : 3.23
Unit : CU.M
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Dumptruck 1 1.00 12,000.00 12,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 12,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Unskilled Laborers 3 7.00 316.00 6,636.00
B
O
R
TOTAL LABOR COST 10,136.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Embankment Materials 3.23 cu.m 650.00 2,099.50
T
E
R
I
A
L
S

TOTAL MATERIAL COST 2,099.50


4 Estimated Direct Cost (1 + 2 + 3) 24,235.50
5 Contractor's OCM (10% of 4) 2,423.55
6 Contractor's Profit (10% of 4) 2,423.55
7 Value Added Tax, (5% of 4+5+6) 1,454.13
8 Total Cost (4 + 5 + 6 + 7 ) 30,536.73
9 Unit Cost of Item 9,454.09

Unit Price Analysis Page 10 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 804(4)
DESCRIPTION : GRAVEL FILL
Quantity : 4.64
Unit : CU.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Dump Truck 1 1.00 12,000.00 12,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 12,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 4.00 500.00 2,000.00
A Unskilled Laborers 3 4.00 316.00 3,792.00
B
O
R
TOTAL LABOR COST 5,792.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A
T
E
R
I
A
L
S

TOTAL MATERIAL COST -


4 Estimated Direct Cost (1 + 2 + 3) 17,792.00
5 Contractor's OCM (10% of 4) 1,779.20
6 Contractor's Profit (10% of 4) 1,779.20
7 Value Added Tax, (5% of 4+5+6) 1,067.52
8 Total Cost (4 + 5 + 6 + 7 ) 22,417.92
9 Unit Cost of Item 4,831.44

Unit Price Analysis Page 11 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 900(1)c1
DESCRIPTION : STRUCTURAL CONCRETE, CLASS A, 28 DAYS (3000PSI)
Quantity : 7.62
Unit : CU.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q One Bagger Mixer 1 8.00 500.00 4,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 4,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 8.00 500.00 4,000.00
A Skilled Laborer 3 8.00 380.00 9,120.00
B Unskilled Laborer 3 8.00 316.00 2,528.00
O
R

TOTAL LABOR COST 15,648.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Cement 75.00 bags 260.00 19,500.00
T Sand 4.1 cu.m 1,435.00 1,066.00
E Gravel 7.9 cu.m 1,310.00 2,054.00
R
I
A
L
S

TOTAL MATERIAL COST 22,620.00


4 Estimated Direct Cost (1 + 2 + 3) 42,268.00
5 Contractor's OCM (10% of 4) 4,226.80
6 Contractor's Profit (10% of 4) 4,226.80
7 Value Added Tax, (5% of 4+5+6) 2,536.08
8 Total Cost (4 + 5 + 6 + 7 ) 53,257.68
9 Unit Cost of Item 6,989.19

Unit Price Analysis Page 12 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 902(1)a1
DESCRIPTION : REINFORCING STEEL (DEFORMED) GRADE 40
Quantity : 336.00
Unit : KG.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Bar Cutter 1 10.00 1,758.00 17,580.00
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 17,580.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 15.00 500.00 7,500.00
A Skilled Worker 2 15.00 380.00 11,400.00
B Unskilled Worker 2 15.00 316.00 9,480.00
O
R

TOTAL LABOR COST 28,380.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M Reinforcing Steel Bars Grade 40 336.00 kgs 40.00 13,440.00
A #16 G.I. Tie Wire 3.00 kgs 100.00 300.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 13,740.00


4 Estimated Direct Cost (1 + 2 + 3) 59,700.00
5 Contractor's OCM (10% of 4) 5,970.00
6 Contractor's Profit (10% of 4) 5,970.00
7 Value Added Tax, (5% of 4+5+6) 3,582.00
8 Total Cost (4 + 5 + 6 + 7 ) 75,222.01
9 Unit Cost of Item 223.87

Unit Price Analysis Page 13 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 903(2)
DESCRIPTION : FORMS AND FALSEWORKS
Quantity : 25.00
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 15.00 500.00 7,500.00
A Skilled Laborers 2 15.00 380.00 11,400.00
B Unskilled Laborers 2 15.00 316.00 9,480.00
O
R

TOTAL LABOR COST 28,380.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Ordinary Plywood 1/4"x 4" x 8" 9.00 pcs. 450.00 4,050.00
T Coco lumber 75 bd.ft 105.00 7,875.00
E Nails 15 kgs. 100.00 1,500.00
R #16 Gi Tie Wire 8 kgs. 100.00 800.00
I -
A
L
S

TOTAL MATERIAL COST 14,225.00


4 Estimated Direct Cost (1 + 2 + 3) 42,605.00
5 Contractor's OCM (10% of 4) 4,260.50
6 Contractor's Profit (10% of 4) 4,260.50
7 Value Added Tax, (5% of 4+5+6) 2,556.30
8 Total Cost (4 + 5 + 6 + 7 ) 53,682.30
9 Unit Cost of Item 2,147.29

Unit Price Analysis Page 14 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1046(2)a1
DESCRIPTION : 100MM CHB NON LOAD BEARING WALL (INCLUDING REINFORCING STEEL)
Quantity : 62.74
Unit : SQ.M
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 10.00 500.00 5,000.00
A Skilled Laborers 3 10.00 380.00 11,400.00
B Unskilled Laborers 3 10.00 316.00 9,480.00
O
R

TOTAL LABOR COST 25,880.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A 4" CHB 816.00 pcs. 15.00 12,240.00
T 10mm dia. X 6m Rebars 42 pcs. 160.00 6,720.00
E Portland Cement 31 bags 260.00 8,060.00
R Sand 1 cu. 1,100.00 1,100.00
I Gravel 1 cu. 1,600.00 1,600.00
A #16 Tie wires 3 kgs. 100.00 300.00
L
S

TOTAL MATERIAL COST 30,020.00


4 Estimated Direct Cost (1 + 2 + 3) 55,900.00
5 Contractor's OCM (10% of 4) 5,590.00
6 Contractor's Profit (10% of 4) 5,590.00
7 Value Added Tax, (5% of 4+5+6) 3,354.00
8 Total Cost (4 + 5 + 6 + 7 ) 70,434.00
9 Unit Cost of Item 1,122.63

Unit Price Analysis Page 15 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1007(1)a
DESCRIPTION : ALUMINUM FRAMED GLASS DOOR SLIDING TYPE
Quantity : 14.70
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 2 7.00 316.00 4,424.00
O
R

TOTAL LABOR COST 9,744.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A ALUMINUM FRAMED GLASS DOOR SLIDING TYPE 14.70 SQ.M 7,148.00 105,075.60
T
E
R
I
A
L
S

TOTAL MATERIAL COST 105,075.60


4 Estimated Direct Cost (1 + 2 + 3) 114,819.60
5 Contractor's OCM (10% of 4) 11,481.96
6 Contractor's Profit (10% of 4) 11,481.96
7 Value Added Tax, (5% of 4+5+6) 6,889.17
8 Total Cost (4 + 5 + 6 + 7 ) 144,672.69
9 Unit Cost of Item 9,841.67

Unit Price Analysis Page 16 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1007(1)b
DESCRIPTION : ALUMINUM FRAMED GLASS DOOR SWING TYPE
Quantity : 6.30
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L
A Skilled Laborers 1 7.00 380.00 2,660.00
B Unskilled Laborers 2 7.00 316.00 4,424.00
O
R

TOTAL LABOR COST 7,084.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A
T ALUMINUM FRAMED GLASS DOOR SWING TYPE 6.30 SQ.M 5,890.00 36,000.00
E
R
I
A
L
S

TOTAL MATERIAL COST 36,000.00


4 Estimated Direct Cost (1 + 2 + 3) 43,084.00
5 Contractor's OCM (10% of 4) 4,308.40
6 Contractor's Profit (10% of 4) 4,308.40
7 Value Added Tax, (5% of 4+5+6) 2,585.04
8 Total Cost (4 + 5 + 6 + 7 ) 54,285.84
9 Unit Cost of Item 8,616.80

Unit Price Analysis Page 17 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1008(1)a
DESCRIPTION : ALUMINUM GLASS WINDOWS, SLIDING TYPE
Quantity : 31.48
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L
A Skilled Laborers 3 7.00 380.00 7,980.00
B Unskilled Laborers 6 7.00 316.00 13,272.00
O
R

TOTAL LABOR COST 21,252.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A ALUMINUM GLASS WINDOWS, SLIDING TYPE 31.48 SQ.M 2,950.00 92,866.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 92,866.00


4 Estimated Direct Cost (1 + 2 + 3) 114,118.00
5 Contractor's OCM (10% of 4) 11,411.80
6 Contractor's Profit (10% of 4) 11,411.80
7 Value Added Tax, (5% of 4+5+6) 6,847.08
8 Total Cost (4 + 5 + 6 + 7 ) 143,788.69
9 Unit Cost of Item 4,567.62

Unit Price Analysis Page 18 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1008(1)c
DESCRIPTION : ALUMINUM GLASS WINDOWS, AWNING TYPE
Quantity : 1.80
Unit : SQ.M
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L
A Skilled Laborers 1 3.00 380.00 1,140.00
B Unskilled Laborers 2 3.00 316.00 1,896.00
O
R

TOTAL LABOR COST 3,036.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A ALUMINUM GLASS WINDOWS, AWNING TYPE 1.80 SQ.M 14,785.00 20,750.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 20,750.00


4 Estimated Direct Cost (1 + 2 + 3) 23,786.00
5 Contractor's OCM (10% of 4) 2,378.60
6 Contractor's Profit (10% of 4) 2,378.60
7 Value Added Tax, (5% of 4+5+6) 1,427.16
8 Total Cost (4 + 5 + 6 + 7 ) 29,970.36
9 Unit Cost of Item 16,650.20

Unit Price Analysis Page 19 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1008(1)d
DESCRIPTION : ALUMINUM GLASS WINDOWS, (FIXED TYPE)
Quantity : 48.59
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 10.00 500.00 5,000.00
A Skilled Laborers 4 10.00 380.00 15,200.00
B Unskilled Laborers 10 10.00 316.00 31,600.00
O
R

TOTAL LABOR COST 51,800.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A ALUMINUM GLASS WINDOWS, (FIXED TYPE) 48.59 SQ.M 2,500.00 121,475.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 121,475.00


4 Estimated Direct Cost (1 + 2 + 3) 173,275.00
5 Contractor's OCM (10% of 4) 17,327.50
6 Contractor's Profit (10% of 4) 17,327.50
7 Value Added Tax, (5% of 4+5+6) 10,396.50
8 Total Cost (4 + 5 + 6 + 7 ) 218,326.50
9 Unit Cost of Item 4,493.23

Unit Price Analysis Page 20 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1010(1)
DESCRIPTION : WOODEN FRAMES, DOOR JAMBS

Quantity : 9.00
Unit : SET
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 3.00 500.00 1,500.00
A Skilled Laborers 2 3.00 380.00 2,280.00
B Unskilled Laborers 4 3.00 316.00 3,792.00
O
R

TOTAL LABOR COST 7,572.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A WOODEN FRAMES, DOOR JAMBS 9.00 set 5,100.00 61,020.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 61,020.00


4 Estimated Direct Cost (1 + 2 + 3) 68,592.00
5 Contractor's OCM (10% of 4) 6,859.20
6 Contractor's Profit (10% of 4) 6,859.20
7 Value Added Tax, (5% of 4+5+6) 4,115.52
8 Total Cost (4 + 5 + 6 + 7 ) 86,425.92
9 Unit Cost of Item 9,602.88

Unit Price Analysis Page 21 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1010(2)a
DESCRIPTION : WOODEN FLUSH DOORS
Quantity : 15.33
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 2.00 500.00 1,000.00
A Skilled Laborers 2 2.00 380.00 1,520.00
B Unskilled Laborers 4 2.00 316.00 2,528.00
O
R

TOTAL LABOR COST 5,048.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A WOODEN FLUSH DOORS 15.33 SQ.M 603.39 9,250.00
T
E
R
I
A
L
S TOTAL MATERIAL COST 9,250.00
4 Estimated Direct Cost (1 + 2 + 3) 14,298.00
5 Contractor's OCM (10% of 4) 1,429.80
6 Contractor's Profit (10% of 4) 1,429.80
7 Value Added Tax, (5% of 4+5+6) 857.88
8 Total Cost (4 + 5 + 6 + 7 ) 18,015.48
9 Unit Cost of Item 1,175.17

Unit Price Analysis Page 22 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1004(2)
DESCRIPTION : FINISHING HARDWARE (LOCKSETS AND HINGES)
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 2.00 500.00 1,000.00
A Skilled Laborers 1 2.00 380.00 760.00
B Unskilled Laborer 2 2.00 316.00 1,264.00
O
R

TOTAL LABOR COST 3,024.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Door Knobs 3.00 pcs. 550.00 1,650.00
T Door Jamb 3 pcs. 1,280.00 3,840.00
E Hinge 4x4 6 pcs. 250.00 1,500.00
R
I
A
L
S

TOTAL MATERIAL COST 6,990.00


4 Estimated Direct Cost (1 + 2 + 3) 10,014.00
5 Contractor's OCM (10% of 4) 1,001.40
6 Contractor's Profit (10% of 4) 1,001.40
7 Value Added Tax, (5% of 4+5+6) 600.84
8 Total Cost (4 + 5 + 6 + 7 ) 12,617.65
9 Unit Cost of Item 12,617.65

Unit Price Analysis Page 23 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1057(6)
DESCRIPTION : RAILINGS (RAMP)
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Minor Tools 1 3.00 3,500.00 10,500.00
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 10,500.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 611.92 4,283.44
A Skilled Laborers 2 7.00 443.20 6,204.80
B Unskilled Laborers 3 7.00 342.24 7,187.04
O
R

TOTAL LABOR COST 17,675.28

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M RAILINGS (RAMP) -
A
T 2"dia. X 6m GI Pipe SCH.40 4 pcs. 380.00 1,520.00
E Cement 5 bags 260.00 1,300.00
R Gravel 0.6 cu.m 1,600.00 960.00
I Sand 0.4 cu.m 1,100.00 440.00
A 4" CHB 10 pcs. 15.00 150.00
L 10mm dia. X 6m Rebars 12 pcs. 160.00 1,920.00
S G.I Tie Wire 2 kgs 100.00 200.00

TOTAL MATERIAL COST 6,490.00


4 Estimated Direct Cost (1 + 2 + 3) 34,665.28
5 Contractor's OCM (10% of 4) 3,466.52
6 Contractor's Profit (10% of 4) 3,466.52
7 Value Added Tax, (5% of 4+5+6) 2,079.91
8 Total Cost (4 + 5 + 6 + 7 ) 43,678.23
9 Unit Cost of Item 43,678.23

Unit Price Analysis Page 24 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1027(1)
DESCRIPTION : PLAIN CEMENT PLASTER FINISH
Quantity : 79.00
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 5.00 500.00 2,500.00
A Skilled Laborers 2 5.00 380.00 3,800.00
B Unskilled Laborers 2 5.00 316.00 3,160.00
O
R

TOTAL LABOR COST 9,460.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Portland Cement 18.00 bags 260.00 4,680.00
T Sand 8.00 cu. 1,100.00 8,800.00
E
R
I
A
L
S

TOTAL MATERIAL COST 13,480.00


4 Estimated Direct Cost (1 + 2 + 3) 22,940.00
5 Contractor's OCM (10% of 4) 2,294.00
6 Contractor's Profit (10% of 4) 2,294.00
7 Value Added Tax, (5% of 4+5+6) 1,376.40
8 Total Cost (4 + 5 + 6 + 7 ) 28,904.40
9 Unit Cost of Item 365.87

Unit Price Analysis Page 25 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1003(1)a1
DESCRIPTION : 4.5mm THICK FIBER CEMENT BOARD CEILING ON METAL FRAME
Quantity : 209.01
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 8.00 500.00 4,000.00
A Skilled Laborers 3 8.00 380.00 9,120.00
B Unskilled Laborers 6 8.00 316.00 15,168.00
O
R

TOTAL LABOR COST 28,288.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M -
4.5mm THK Fiber Cement Board
A 209.01 sq.m 135.24 28,266.51
T
E
R
I
A
L
S

TOTAL MATERIAL COST 28,266.51


4 Estimated Direct Cost (1 + 2 + 3) 61,554.51
5 Contractor's OCM (10% of 4) 6,155.45
6 Contractor's Profit (10% of 4) 6,155.45
7 Value Added Tax, (5% of 4+5+6) 3,693.27
8 Total Cost (4 + 5 + 6 + 7 ) 77,558.68
9 Unit Cost of Item 371.07

Unit Price Analysis Page 26 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1003(1)e2
DESCRIPTION : PREPAINTED METAL PANEL CEILING ON METAL FRAME
Quantity : 94.13
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Minor Tools 1 1.00 5,000.00 5,000.00
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 2 7.00 316.00 4,424.00
O
R

TOTAL LABOR COST 13,244.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A
T Prepainted Metal Panel Ceiling 94.13 SQ.M 198.00 18,637.74
E
R
I
A
L
S

TOTAL MATERIAL COST 18,637.74


4 Estimated Direct Cost (1 + 2 + 3) 36,881.74
5 Contractor's OCM (10% of 4) 3,688.17
6 Contractor's Profit (10% of 4) 3,688.17
7 Value Added Tax, (5% of 4+5+6) 2,212.90
8 Total Cost (4 + 5 + 6 + 7 ) 46,470.98
9 Unit Cost of Item 493.68

Unit Price Analysis Page 27 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1003(1)g2
DESCRIPTION : PVC CEILING ON METAL FRAME
Quantity : 10.28
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Minor Tools 1 1.00 5,000.00 5,000.00
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 3.00 500.00 1,500.00
A Skilled Laborers 1 3.00 380.00 1,140.00
B Unskilled Laborers 2 3.00 316.00 1,896.00
O
R

TOTAL LABOR COST 4,536.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A PVC Ceiling 10.28 sq.m 85.00 873.80
T
E
R
I
A
L
S

TOTAL MATERIAL COST 873.80


4 Estimated Direct Cost (1 + 2 + 3) 10,409.80
5 Contractor's OCM (10% of 4) 1,040.98
6 Contractor's Profit (10% of 4) 1,040.98
7 Value Added Tax, (5% of 4+5+6) 624.58
8 Total Cost (4 + 5 + 6 + 7 ) 13,116.35
9 Unit Cost of Item 1,275.90

Unit Price Analysis Page 28 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1003(2)a1
DESCRIPTION : 4.5MM THK FIBER CEMENT BOARD WALL ON METAL FRAME DOUBLE WALL PARTITION
Quantity : 136.77
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Minor Tools 1 1.00 5,000.00 5,000.00
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 10.00 500.00 5,000.00
A Skilled Laborers 2 10.00 380.00 7,600.00
B Unskilled Laborers 4 10.00 316.00 12,640.00
O
R

TOTAL LABOR COST 25,240.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A 4.5mm Fiber Cement Board 136.77 sq.m 172.24 23,557.26
T
E
R
I
A
L
S

TOTAL MATERIAL COST 23,557.26


4 Estimated Direct Cost (1 + 2 + 3) 53,797.26
5 Contractor's OCM (10% of 4) 5,379.72
6 Contractor's Profit (10% of 4) 5,379.72
7 Value Added Tax, (5% of 4+5+6) 3,227.83
8 Total Cost (4 + 5 + 6 + 7 ) 67,784.53
9 Unit Cost of Item 495.60

Unit Price Analysis Page 29 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1003(17)
DESCRIPTION : CARPENTRY AND JOINERY WORKS ( CABINETS)
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Minor Tools 1 2.00 5,000.00 10,000.00
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 10,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 10.00 500.00 5,000.00
A Skilled Laborers 2 10.00 380.00 7,600.00
B Unskilled Laborers 2 10.00 316.00 6,320.00
O
R

TOTAL LABOR COST 18,920.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A 3/4" Marine Plywood 25.00 pcs 550.00 13,750.00
T Coco Lumber 213.00 bd.ft 105.00 22,365.00
E Nails 43.00 kgs. 100.00 4,300.00
R
I
A
L
S

TOTAL MATERIAL COST 40,415.00


4 Estimated Direct Cost (1 + 2 + 3) 69,335.00
5 Contractor's OCM (10% of 4) 6,933.50
6 Contractor's Profit (10% of 4) 6,933.50
7 Value Added Tax, (5% of 4+5+6) 4,160.10
8 Total Cost (4 + 5 + 6 + 7 ) 87,362.10
9 Unit Cost of Item 87,362.10

Unit Price Analysis Page 30 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1018(2)
DESCRIPTION : UNGLAZED CERAMIC TILES
Quantity : 30.28
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E Minor Tools 1 1.00 5,000.00 5,000.00
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 12.00 500.00 6,000.00
A Skilled Laborers 2 12.00 380.00 9,120.00
B Unskilled Laborers 4 12.00 316.00 15,168.00
O
R

TOTAL LABOR COST 30,288.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A UNGLAZED CERAMIC TILES 30.28 sq.m. 1,152.25 34,890.13
T Cement 6.00 bags 260.00 1,560.00
E Adhesive 6.00 bags 550.00 3,300.00
R Grout 6.00 kgs. 80.00 480.00
I
A
L
S

TOTAL MATERIAL COST 40,230.13


4 Estimated Direct Cost (1 + 2 + 3) 75,518.13
5 Contractor's OCM (10% of 4) 7,551.81
6 Contractor's Profit (10% of 4) 7,551.81
7 Value Added Tax, (5% of 4+5+6) 4,531.08
8 Total Cost (4 + 5 + 6 + 7 ) 95,152.84
9 Unit Cost of Item 3,142.43

Unit Price Analysis Page 31 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1018(5)
DESCRIPTION : GLAZED CERAMIC TILES
Quantity : 232.00
Unit : SQ.M
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 2.00 5,000.00 10,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 10,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 15.00 500.00 7,500.00
A Skilled Laborers 2 15.00 380.00 11,400.00
B Unskilled Laborers 4 15.00 316.00 18,960.00
O
R

TOTAL LABOR COST 37,860.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Glazed Ceramic Tiles 232.00 sq.m 210.00 48,720.00
T Cement 46.00 bags 260.00 11,960.00
E Adhesive 46.00 bags 550.00 25,300.00
R Grout 46.00 kgs 80.00 3,680.00
I
A
L
S

TOTAL MATERIAL COST 89,660.00


4 Estimated Direct Cost (1 + 2 + 3) 137,520.00
5 Contractor's OCM (10% of 4) 13,752.00
6 Contractor's Profit (10% of 4) 13,752.00
7 Value Added Tax, (5% of 4+5+6) 8,251.20
8 Total Cost (4 + 5 + 6 + 7 ) 173,275.20
9 Unit Cost of Item 746.87

Unit Price Analysis Page 32 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1032(1)a
DESCRIPTION : MASONRY/CONCRETE PAINTING
Quantity : 195.80
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 12.00 500.00 6,000.00
A Skilled Laborers 3 12.00 380.00 13,680.00
B Unskilled Laborers 3 12.00 316.00 11,376.00
O
R

TOTAL LABOR COST 31,056.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Gloss Latex Paint 59.00 liters 720.00 42,480.00
T Paint Flat Latex 39.00 liters 560.00 21,840.00
E Masonry putty 33.00 liters 165.00 5,445.00
R Skimcoat 98.00 liters 115.00 11,270.00
I PAINT ROLLER 1.00 pcs. 520.00 520.00
A PAINT BRUSH 4" 1.00 pcs. 65.00 65.00
L
S

TOTAL MATERIAL COST 81,620.00


4 Estimated Direct Cost (1 + 2 + 3) 112,676.00
5 Contractor's OCM (10% of 4) 11,267.60
6 Contractor's Profit (10% of 4) 11,267.60
7 Value Added Tax, (5% of 4+5+6) 6,760.56
8 Total Cost (4 + 5 + 6 + 7 ) 141,971.76
9 Unit Cost of Item 725.08

Unit Price Analysis Page 33 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1032(1)b
DESCRIPTION : WOOD PAINTING
Quantity : 600.81
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 20.00 500.00 10,000.00
A Skilled Laborers 3 20.00 380.00 22,800.00
B Unskilled Laborers 3 20.00 316.00 18,960.00
O
R

TOTAL LABOR COST 51,760.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M Enamel Flatwall 120.00 liters 650.00 78,000.00
A Enamel Semi-gloss 90.00 liters 675.00 60,750.00
T Paint Roller 3.00 pcs 520.00 1,560.00
E Paint Brush 5.00 pcs 65.00 325.00
R
I
A
L
S

TOTAL MATERIAL COST 140,635.00


4 Estimated Direct Cost (1 + 2 + 3) 192,395.00
5 Contractor's OCM (10% of 4) 19,239.50
6 Contractor's Profit (10% of 4) 19,239.50
7 Value Added Tax, (5% of 4+5+6) 11,543.70
8 Total Cost (4 + 5 + 6 + 7 ) 242,417.70
9 Unit Cost of Item 403.48

Unit Price Analysis Page 34 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1032(1)c
DESCRIPTION : STEEL PAINTING (ANTI-RUST ON PURLINS)
Quantity : 247.84
Unit : SQ.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 15.00 500.00 7,500.00
A Skilled Laborers 2 15.00 380.00 11,400.00
B Unskilled Laborers 2 15.00 316.00 9,480.00
O
R

TOTAL LABOR COST 28,380.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M Red Oxide Primer 20.00 gal 650.00 13,000.00
A Enamel Paint 15.00 gal 675.00 10,125.00
T Paint Thinner 13.00 gal 286.00 3,718.00
E Paint Brush 5.00 pcs 65.00 325.00
R
I
A
L
S

TOTAL MATERIAL COST 27,168.00


4 Estimated Direct Cost (1 + 2 + 3) 55,548.00
5 Contractor's OCM (10% of 4) 5,554.80
6 Contractor's Profit (10% of 4) 5,554.80
7 Value Added Tax, (5% of 4+5+6) 3,332.88
8 Total Cost (4 + 5 + 6 + 7 ) 69,990.48
9 Unit Cost of Item 282.40

ITEM : 1014(1)b2
DESCRIPTION : PREPAINTED METAL SHEETS, RIB TYPE, LONG SPAN
Quantity : 368.50
Unit : SQ.M
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E

Unit Price Analysis Page 35 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 15.00 500.00 7,500.00
A Skilled Laborers 4 15.00 380.00 22,800.00
B Unskilled Laborers 4 15.00 316.00 18,960.00
O
R

TOTAL LABOR COST 49,260.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Corrugated GI Sheet 184.00 pcs 690.00 126,960.00
T GA #26 PL. GI Gutter 13.00 pcs 550.00 7,150.00
E Roffing Nails 35.00 kilo 90.00 3,150.00
R Roof Paint 2.00 tin 2,400.00 4,800.00
I
A
L
S

TOTAL MATERIAL COST 142,060.00


4 Estimated Direct Cost (1 + 2 + 3) 191,320.00
5 Contractor's OCM (10% of 4) 19,132.00
6 Contractor's Profit (10% of 4) 19,132.00
7 Value Added Tax, (5% of 4+5+6) 11,479.20
8 Total Cost (4 + 5 + 6 + 7 ) 241,063.20
9 Unit Cost of Item 654.17

Unit Price Analysis Page 36 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1013(2)a2
DESCRIPTION : FABRICATED METAL ROOFING ACCESSORY, FASCIA/FLASHING
Quantity : 61.22
Unit : LN.M.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 15.00 500.00 7,500.00
A Skilled Laborers 2 15.00 380.00 11,400.00
B Unskilled Laborers 4 15.00 316.00 18,960.00
O
R

TOTAL LABOR COST 37,860.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Pre-painted Flashing, GA 24 (0.701 mm) x 2.44m 61.22 LN.M. 350.00 21,427.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 21,427.00


4 Estimated Direct Cost (1 + 2 + 3) 64,287.00
5 Contractor's OCM (10% of 4) 6,428.70
6 Contractor's Profit (10% of 4) 6,428.70
7 Value Added Tax, (5% of 4+5+6) 3,857.22
8 Total Cost (4 + 5 + 6 + 7 ) 81,001.62
9 Unit Cost of Item 1,323.12

Unit Price Analysis Page 37 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1013(2)b1
DESCRIPTION : FABRICATED METAL, ROOFING ACCESSORY GUTTER
Quantity : 38.70
Unit : LN.M
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 10.00 500.00 5,000.00
A Skilled Laborers 2 10.00 380.00 7,600.00
B Unskilled Laborers 2 10.00 316.00 6,320.00
O
R

TOTAL LABOR COST 18,920.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A Pre-painted Gutter, GA 24(0.701 mm) x 2.44m 38.70 ln.m 351.00 13,583.70
T
E
R
I
A
L
S

TOTAL MATERIAL COST 13,583.70


4 Estimated Direct Cost (1 + 2 + 3) 37,503.70
5 Contractor's OCM (10% of 4) 3,750.37
6 Contractor's Profit (10% of 4) 3,750.37
7 Value Added Tax, (5% of 4+5+6) 2,250.22
8 Total Cost (4 + 5 + 6 + 7 ) 47,254.66
9 Unit Cost of Item 1,221.05

Unit Price Analysis Page 38 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1047(2)b
DESCRIPTION : STRUCTURAL STEEL PURLINS
Quantity : 1,425.29
Unit : kgs.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 8.00 500.00 4,000.00
A Skilled Laborers 2 8.00 380.00 6,080.00
B Unskilled Laborers 2 8.00 316.00 5,056.00
O
R

TOTAL LABOR COST 15,136.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A 2"x4"x6m C-PURLINS 74.00 pcs. 450.00 33,300.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 33,300.00


4 Estimated Direct Cost (1 + 2 + 3) 53,436.00
5 Contractor's OCM (10% of 4) 5,343.60
6 Contractor's Profit (10% of 4) 5,343.60
7 Value Added Tax, (5% of 4+5+6) 3,206.16
8 Total Cost (4 + 5 + 6 + 7 ) 67,329.36
9 Unit Cost of Item 47.23

Unit Price Analysis Page 39 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1047(3)c
DESCRIPTION : METAL STRUCTURE ACCESSORIES, TURNBUCKLE
Quantity : 28.00
Unit : EACH
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 8.00 500.00 4,000.00
A Skilled Laborers 2 8.00 380.00 6,080.00
B Unskilled Laborers 2 8.00 316.00 5,056.00
O
R

TOTAL LABOR COST 15,136.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A 12mm dia. Turnbuckle 28.00 each 185.00 5,180.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 5,180.00


4 Estimated Direct Cost (1 + 2 + 3) 25,316.00
5 Contractor's OCM (10% of 4) 2,531.60
6 Contractor's Profit (10% of 4) 2,531.60
7 Value Added Tax, (5% of 4+5+6) 1,518.96
8 Total Cost (4 + 5 + 6 + 7 ) 31,898.16
9 Unit Cost of Item 1,139.22

Unit Price Analysis Page 40 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1047(4)
DESCRIPTION : METAL STRUCURE ACCESSORIES, CROSS BRACING
Quantity : 147.80
Unit : KGS.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 12.00 500.00 6,000.00
A Skilled Laborers 2 12.00 380.00 9,120.00
B Unskilled Laborers 4 12.00 316.00 15,168.00
O
R

TOTAL LABOR COST 30,288.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A METAL STRUCURE ACCESSORIES, 147.80 kgs. 120.00 17,736.00
T CROSS BRACING
E
R
I
A
L
S

TOTAL MATERIAL COST 17,736.00


4 Estimated Direct Cost (1 + 2 + 3) 53,024.00
5 Contractor's OCM (10% of 4) 5,302.40
6 Contractor's Profit (10% of 4) 5,302.40
7 Value Added Tax, (5% of 4+5+6) 3,181.44
8 Total Cost (4 + 5 + 6 + 7 ) 66,810.24
9 Unit Cost of Item 452.03

Unit Price Analysis Page 41 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1047(4)
DESCRIPTION : METAL STRUCUTRE ACCESSORIES, SAG RODS
Quantity : 46.22
Unit : kgs.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 10.00 500.00 5,000.00
A Skilled Laborers 2 10.00 380.00 7,600.00
B Unskilled Laborers 2 10.00 316.00 6,320.00
O
R

TOTAL LABOR COST 18,920.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A METAL STRUCUTRE ACCESSORIES, SAG RODS 46.22 kgs. 150.00 6,933.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 6,933.00


4 Estimated Direct Cost (1 + 2 + 3) 30,853.00
5 Contractor's OCM (10% of 4) 3,085.30
6 Contractor's Profit (10% of 4) 3,085.30
7 Value Added Tax, (5% of 4+5+6) 1,851.18
8 Total Cost (4 + 5 + 6 + 7 ) 38,874.78
9 Unit Cost of Item 841.08

Unit Price Analysis Page 42 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1001(5)a
DESCRIPTION : CATCH BASIN
Quantity : 9.00
Unit : EACH
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 15.00 500.00 7,500.00
A Skilled Laborers 4 15.00 380.00 22,800.00
B Unskilled Laborers 2 15.00 316.00 9,480.00
O
R

TOTAL LABOR COST 39,780.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A
T
E CEMENT 21.00 bags 260.00 5,460.00
R SAND 3.00 cu. 1,100.00 3,300.00
I GRAVEL 2.00 cu. 1,600.00 3,200.00
A 10mm dia. X 6m Rebar 24.00 pcs. 160.00 3,840.00
L GI Tie Wire 10.00 kgs. 100.00 1,000.00
S 4" uPVC Pipe 2.00 pcs. 2,400.00 4,800.00

TOTAL MATERIAL COST 21,600.00


4 Estimated Direct Cost (1 + 2 + 3) 66,380.00
5 Contractor's OCM (10% of 4) 6,638.00
6 Contractor's Profit (10% of 4) 6,638.00
7 Value Added Tax, (5% of 4+5+6) 3,982.80
8 Total Cost (4 + 5 + 6 + 7 ) 83,638.80
9 Unit Cost of Item 9,293.20

Unit Price Analysis Page 43 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1001(8)
DESCRIPTION : SEWER LINE WORKS
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 4 7.00 316.00 8,848.00
O
R

TOTAL LABOR COST 17,668.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A SEWER LINE WORKS 1.00 lot 30,000.00 30,000.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 30,000.00


4 Estimated Direct Cost (1 + 2 + 3) 52,668.00
5 Contractor's OCM (10% of 4) 5,266.80
6 Contractor's Profit (10% of 4) 5,266.80
7 Value Added Tax, (5% of 4+5+6) 3,160.08
8 Total Cost (4 + 5 + 6 + 7 ) 66,361.68
9 Unit Cost of Item 66,361.68

Unit Price Analysis Page 44 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1001(9)
DESCRIPTION : STORM DRAINAGE AND DOWNSPOUT
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 4 7.00 316.00 8,848.00
O
R

TOTAL LABOR COST 17,668.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A STORM DRAINAGE AND DOWNSPOUT 1.00 lot 26,895.00 26,895.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 26,895.00


4 Estimated Direct Cost (1 + 2 + 3) 49,563.00
5 Contractor's OCM (10% of 4) 4,956.30
6 Contractor's Profit (10% of 4) 4,956.30
7 Value Added Tax, (5% of 4+5+6) 2,973.78
8 Total Cost (4 + 5 + 6 + 7 ) 62,449.38
9 Unit Cost of Item 62,449.38

Unit Price Analysis Page 45 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1001(11)
DESCRIPTION : SEPTIC VAULT
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 4 7.00 316.00 8,848.00
O
R

TOTAL LABOR COST 17,668.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A SEPTIC VAULT 1.00 lot 24,800.00 24,800.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 24,800.00


4 Estimated Direct Cost (1 + 2 + 3) 47,468.00
5 Contractor's OCM (10% of 4) 4,746.80
6 Contractor's Profit (10% of 4) 4,746.80
7 Value Added Tax, (5% of 4+5+6) 2,848.08
8 Total Cost (4 + 5 + 6 + 7 ) 59,809.68
9 Unit Cost of Item 59,809.68

Unit Price Analysis Page 46 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1002(4)
DESCRIPTION : PLUMBING FIXTURES
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 4 7.00 316.00 8,848.00
O
R

TOTAL LABOR COST 17,668.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A PLUMBING FIXTURES 1.00 lot 35,000.00 35,000.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 35,000.00


4 Estimated Direct Cost (1 + 2 + 3) 52,668.00
5 Contractor's OCM (10% of 4) 5,266.80
6 Contractor's Profit (10% of 4) 5,266.80
7 Value Added Tax, (5% of 4+5+6) 3,160.08
8 Total Cost (4 + 5 + 6 + 7 ) 66,361.68
9 Unit Cost of Item 66,361.68

Unit Price Analysis Page 47 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1002(24)
DESCRIPTION : COLD WATER LINES
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 4 7.00 316.00 8,848.00
O
R

TOTAL LABOR COST 17,668.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A COLD WATER LINES 1.00 lot 25,000.00 25,000.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 25,000.00


4 Estimated Direct Cost (1 + 2 + 3) 47,668.00
5 Contractor's OCM (10% of 4) 4,766.80
6 Contractor's Profit (10% of 4) 4,766.80
7 Value Added Tax, (5% of 4+5+6) 2,860.08
8 Total Cost (4 + 5 + 6 + 7 ) 60,061.68
9 Unit Cost of Item 60,061.68

Unit Price Analysis Page 48 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1100(10)
DESCRIPTION : CONDUITS,BOXES AND FITTINGS
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 5.00 500.00 2,500.00
A Skilled Laborers 2 5.00 380.00 3,800.00
B Unskilled Laborers 4 5.00 316.00 6,320.00
O
R

TOTAL LABOR COST 12,620.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A CONDUITS,BOXES AND FITTINGS 1.00 lot 25,000.00 25,000.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 25,000.00


4 Estimated Direct Cost (1 + 2 + 3) 37,620.00
5 Contractor's OCM (10% of 4) 3,762.00
6 Contractor's Profit (10% of 4) 3,762.00
7 Value Added Tax, (5% of 4+5+6) 2,257.20
8 Total Cost (4 + 5 + 6 + 7 ) 47,401.20
9 Unit Cost of Item 47,401.20

Unit Price Analysis Page 49 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1101(33)
DESCRIPTION : WIRES AND WIRING DEVICES
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST -
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 5.00 500.00 2,500.00
A Skilled Laborers 2 5.00 380.00 3,800.00
B Unskilled Laborers 4 5.00 316.00 6,320.00
O
R

TOTAL LABOR COST 12,620.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A WIRES AND WIRING DEVICES 1.00 lot 20,000.00 20,000.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 20,000.00


4 Estimated Direct Cost (1 + 2 + 3) 32,620.00
5 Contractor's OCM (10% of 4) 3,262.00
6 Contractor's Profit (10% of 4) 3,262.00
7 Value Added Tax, (5% of 4+5+6) 1,957.20
8 Total Cost (4 + 5 + 6 + 7 ) 41,101.20
9 Unit Cost of Item 41,101.20

Unit Price Analysis Page 50 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1102(1)
DESCRIPTION : PANELBOARDS WITH MAIN AND BRANCH BREAKERS
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 4 7.00 316.00 8,848.00
O
R

TOTAL LABOR COST 17,668.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A PANELBOARDS WITH MAIN AND BRANCH BREAKER 1.00 lot 30,000.00 30,000.00
T .
E
R
I
A
L
S

TOTAL MATERIAL COST 30,000.00


4 Estimated Direct Cost (1 + 2 + 3) 52,668.00
5 Contractor's OCM (10% of 4) 5,266.80
6 Contractor's Profit (10% of 4) 5,266.80
7 Value Added Tax, (5% of 4+5+6) 3,160.08
8 Total Cost (4 + 5 + 6 + 7 ) 66,361.68
9 Unit Cost of Item 66,361.68

Unit Price Analysis Page 51 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1103(1)
DESCRIPTION : LIGHTING FIXTURES AND LAMPS
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 10.00 500.00 5,000.00
A Skilled Laborers 2 10.00 380.00 7,600.00
B Unskilled Laborers 4 10.00 316.00 12,640.00
O
R

TOTAL LABOR COST 25,240.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A LIGHTING FIXTURES AND LAMPS 1.00 lot 30,000.00 30,000.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 30,000.00


4 Estimated Direct Cost (1 + 2 + 3) 60,240.00
5 Contractor's OCM (10% of 4) 6,024.00
6 Contractor's Profit (10% of 4) 6,024.00
7 Value Added Tax, (5% of 4+5+6) 3,614.40
8 Total Cost (4 + 5 + 6 + 7 ) 75,902.40
9 Unit Cost of Item 75,902.40

Unit Price Analysis Page 52 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1200(13)a
DESCRIPTION : AIRCONDITIONING WINDOW TYPE
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 10.00 500.00 5,000.00
A Skilled Laborers 2 10.00 380.00 7,600.00
B Unskilled Laborers 4 10.00 316.00 12,640.00
O
R

TOTAL LABOR COST 25,240.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A AIRCONDITIONING WINDOW TYPE 1.00 lot 30,000.00 30,000.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 30,000.00


4 Estimated Direct Cost (1 + 2 + 3) 60,240.00
5 Contractor's OCM (10% of 4) 6,024.00
6 Contractor's Profit (10% of 4) 6,024.00
7 Value Added Tax, (5% of 4+5+6) 3,614.40
8 Total Cost (4 + 5 + 6 + 7 ) 75,902.40
9 Unit Cost of Item 75,902.40

Unit Price Analysis Page 53 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1202(6)a1
DESCRIPTION : FIRE EXTINGUISHER 10LBS ABC WITH BRACKET
Quantity : 2.00
Unit : SETS
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 4 7.00 316.00 8,848.00
O
R

TOTAL LABOR COST 17,668.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A FIRE EXTINGUISHER 10LBS ABC WITH BRACKET 2.00 set 6,890.00 13,780.00
T
E
R
I
A
L
S

TOTAL MATERIAL COST 13,780.00


4 Estimated Direct Cost (1 + 2 + 3) 36,448.00
5 Contractor's OCM (10% of 4) 3,644.80
6 Contractor's Profit (10% of 4) 3,644.80
7 Value Added Tax, (5% of 4+5+6) 2,186.88
8 Total Cost (4 + 5 + 6 + 7 ) 45,924.48
9 Unit Cost of Item 22,962.24

Unit Price Analysis Page 54 of 73


DETAILED UNIT PRICE ANALYSIS

Contract I.D. : 21JA0020


PROJECT :

REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA


CITY
Location : ZAMBOANGA CITY

ITEM : 1201(8)
DESCRIPTION : WATER TANK INCLUDING FLATFORM (RAINWATER COLLECTOR)
Quantity : 1.00
Unit : L.S.
No. of
NAME OF EQUIPMENT No. of Unit Unit Rate Total Cost (Pesos)
1 Days
E
Q Minor Tools 1 1.00 5,000.00 5,000.00
U
I
P
M
E
N
T
TOTAL EQUIPMENT COST 5,000.00
No. of
Designation of Personnel No. of Unit Unit Rate Total Cost (Pesos)
2 Days
L Foreman 1 7.00 500.00 3,500.00
A Skilled Laborers 2 7.00 380.00 5,320.00
B Unskilled Laborers 4 7.00 316.00 8,848.00
O
R

TOTAL LABOR COST 17,668.00

DESCRIPTION OF MATERIALS Quantity Unit Unit Price Total Cost (Pesos)


3
M
A WATER TANK INCLUDING FLATFORM 1.00 Lot 20,000.00 20,000.00
T (RAINWATER COLLECTOR)
E
R
I
A
L
S

TOTAL MATERIAL COST 20,000.00


4 Estimated Direct Cost (1 + 2 + 3) 42,668.00
5 Contractor's OCM (10% of 4) 4,266.80
6 Contractor's Profit (10% of 4) 4,266.80
7 Value Added Tax, (5% of 4+5+6) 2,560.08
8 Total Cost (4 + 5 + 6 + 7 ) 53,761.68
9 Unit Cost of Item 53,761.68

TOTAL AMOUNT BID: THREE MILLION EIGHT HUNDRED SEVEN THOUSAND FOUR HUNDRED
NINETY THREE PESOS & 82/100 (Php 3,807,493.82)
\ Submitted by:

Owner/Manager

Unit Price Analysis Page 55 of 73


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

Contract ID : 21JA0020
Contract Name : REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

Location of the Contract : ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (1), (2), (3), and (4) are


(Columns (5), and (6) are to be filled up by the Procuring Bidder)
to be filled up by the Procuring entity)
Unit Price Amount
Item Description Unit Quantity
(Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In words: In words:
PERMITS AND CLEARANCES
EIGHTEEN THOUSAND NINE HUNDRED
B.3 INCLUDING PROFESSIONAL L.S. 1.00 EIGHTEEN THOUSAND NINE HUND
PESOS
FEES
In Figures: 18,900.00 In Figures:

In words: In words:

SEVEN HUNDRED FIFTY THREE PESOS &


ONE THOUSAND FIVE HUNDRED SIX P
B.5 PROJECT BILLBOARD EA 1.00 48/100

In Figures: 753.48 In Figures:

In words: In words:

MISCELLANEOUS SURVEY FORTY TWO THOUSAND FIVE HUNDRED FORTY TWO THOUSAND FIVE HUNDRE
B.4(10) L.S. 1.00
AND STAKING EIGHTY EIGHT PESOS PESOS

In Figures: 42,588.00 In Figures:

In words: In words:

OCCUPATIONAL SAFETY ONE HUNDRED FIFTY TWO THOUSAND ONE HUNDRED FIFTY TWO THOUSAND
B.7(2) L.S. 1.00
AND HEALTH PROGRAM ONE HUNDRED FORTY FIVE PESOS FORTY FIVE PESOS

In Figures: 152,145.00 In Figures:

In words: In words:

MOBILIZATION/DEMOBILIZA
B.9 L.S. 1.00 SIXTY THREE THOUSAND PESOS SIXTY THREE THOUSAND P
TION

In Figures: 63,000.00 In Figures:

In words: In words:
FORTY THREE THOUSAND TWO
REMOVAL OF STRUCTURES FORTY THREE THOUSAND TWO HUND
801(1) L.S. 1.00 HUNDRED SEVENTY THREE PESOS &
AND OBSTRUCTION THREE PESOS & 44/100
44/100
In Figures: 43,273.44 In Figures:
THREE HUNDRED TWENTY ONE THOUSAND FOUR HUNDRED THIRTEEN
Sub Total (In words)
PESOS & 40/100
Php

Submitted By;

Name and Signature of Bidder's Representative Date

Position

Name of Bidder
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

Contract ID : 21JA0020
Contract Name :
REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY
Location of the Contract : ZAMBOANGA CITY

BILL OF QUANTITIES

Unit Price Amount


Item Description Unit Quantity
(Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In words: In words:

EIGHT HUNDRED FORTY FOUR PESOS & FIVE THOUSAND FOUR HUNDRED SE
803(1)a STRUCTURE EXCAVATION CU.M. 6.48
66/100 PESOS & 44/100

In Figures: 844.66 In Figures:

In words: In words:

EMBANKMENT FROM NINE THOUSAND FOUR HUNDRED FIFTY THIRTY THOUSAND FIVE HUNDRED TH
804(1)a CU.M 3.23
STRUCTURE EXCAVATION FOUR PESOS & 09/100 & 73/100

In Figures: 9,454.09 In Figures:

In words: In words:

FOUR THOUSAND EIGHT HUNDRED TWENTY TWO THOUSAND FOUR HUND


804(4) GRAVEL FILL CU.M. 4.64
THIRTY ONE PESOS & 44/100 PESOS & 92/100

In Figures: 4,831.44 In Figures:

In words: In words:

STRUCTURAL CONCRETE, SIX THOUSAND NINE HUNDRED EIGHTY FIFTY THREE THOUSAND TWO HUNDR
900(1)c1 CU.M. 7.62
CLASS A, 28 DAYS (3000PSI) NINE PESOS & 19/100 PESOS & 68/100

In Figures: 6,989.19 In Figures:

In words: In words:

REINFORCING STEEL TWO HUNDRED TWENTY THREE PESOS & SEVENTY FIVE THOUSAND TWO HUN
902(1)a1 KG. 336.00
(DEFORMED) GRADE 40 87/100 TWO PESOS & 01/100

In Figures: 223.87 In Figures:

In words: In words:

TWO THOUSAND ONE HUNDRED FORTY FIFTY THREE THOUSAND SIX HUNDRE
903(2) FORMS AND FALSEWORKS SQ.M. 25.00
SEVEN PESOS & 29/100 PESOS & 30/100

In Figures: 2,147.29 In Figures:

In words: In words:
100MM CHB NON LOAD
ONE THOUSAND ONE HUNDRED TWENTY SEVENTY THOUSAND FOUR HUNDRED
1046(2)a1 BEARING WALL (INCLUDING SQ.M 62.74
TWO PESOS & 63/100 PESOS
REINFORCING STEEL)
In Figures: 1,122.63 In Figures:

Sub Total THREE HUNDRED ELEVEN THOUSAND TWENTY FOUR PESOS & 08/100

Submitted By:

Name and Signature of Bidder's Representative Date

Position

Bidder
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

Contract ID : 21JA0020
Contract Name : REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

Location of the Contract : ZAMBOANGA CITY

BILL OF QUANTITIES

Unit Price Amount


Item Unit Quantity
(Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In words: In words:

ALUMINUM FRAMED GLASS NINE THOUSAND EIGHT HUNDRED ONE HUNDRED FORTY FOUR THOUSAN
1007(1)a SQ.M. 14.70
DOOR SLIDING TYPE FORTY ONE PESOS & 67/100 SEVENTY TWO PESOS & 69

In Figures: 9,841.67 In Figures:

In words: In words:

ALUMINUM FRAMED GLASS EIGHT THOUSAND SIX HUNDRED FIFTY FOUR THOUSAND TWO HUNDRE
1007(1)b SQ.M. 6.30
DOOR SWING TYPE SIXTEEN PESOS & 80/100 PESOS & 84/100

In Figures: 8,616.80 In Figures:

In words: In words:

ALUMINUM GLASS FOUR THOUSAND FIVE HUNDRED SIXTY ONE HUNDRED FORTY THREE THOU
1008(1)a SQ.M. 31.48
WINDOWS, SLIDING TYPE SEVEN PESOS & 62/100 HUNDRED EIGHTY EIGHT PESOS

In Figures: 4,567.62 In Figures:

In words: In words:

ALUMINUM GLASS SIXTEEN THOUSAND SIX HUNDRED TWENTY NINE THOUSAND NINE HUN
1008(1)c SQ.M. 1.80
WINDOWS, AWNING TYPE FIFTY PESOS & 20/100 PESOS & 36/100

In Figures: 16,650.20 In Figures:


In words: In words:
ALUMINUM GLASS FOUR THOUSAND FOUR HUNDRED TWO HUNDRED EIGHTEEN THOUS
1008(1)d SQ.M. 48.59
WINDOWS, (FIXED TYPE) NINETY THREE PESOS & 23/100 HUNDRED TWENTY SIX PESOS
In Figures: 4,493.23 In Figures:

In words: In words:
WOODEN FRAMES, DOOR NINE THOUSAND SIX HUNDRED TWO EIGHTY SIX THOUSAND FOUR HUNDRE
1010(1) SET 9.00
JAMBS PESOS & 88/100 PESOS & 92/100
In Figures: 9,602.88 In Figures:

In words: In words:
ONE THOUSAND ONE HUNDRED
1010(2)a WOODEN FLUSH DOORS SQ.M. 15.33 EIGHTEEN THOUSAND FIFTEEN PES
SEVENTY FIVE PESOS & 17/100
In Figures: 1,175.17 In Figures:

SIX HUNDRED NINETY FIVE THOUSAND FOUR HUNDRED EIGHTY FIVE PESOS &
Sub Total
48/100

Submitted By:

Name and Signature of Bidder's Representative

Position

Bidder
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

Contract ID : 21JA0020
Contract Name : REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

Location of the Contract : ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (1), (2), (3), and (4) are


(Columns (5), and (6) are to be filled up by the Procuring Bidder)
to be filled up by the Procuring entity)
Unit Price Amount
Item Description Unit Quantity
(Pesos) (Pesos)
(2) (3) (4) (5) (6)
In words: In words:

FINISHING HARDWARE TWELVE THOUSAND SIX HUNDRED TWELVE THOUSAND SIX HUNDRED SE
1004(2) L.S. 1.00
(LOCKSETS AND HINGES) SEVENTEEN PESOS & 65/100 & 65/100
In Figures: 12,617.65 In Figures:

In words: In words:

FORTY THREE THOUSAND SIX HUNDRED FORTY THREE THOUSAND SIX HUND
1057(6) RAILINGS (RAMP) L.S. 1.00
SEVENTY EIGHT PESOS & 23/100 EIGHT PESOS & 23/100
In Figures: 43,678.23 In Figures:

In words: In words:

PLAIN CEMENT PLASTER THREE HUNDRED SIXTY FIVE PESOS & TWENTY EIGHT THOUSAND NINE HU
1027(1) SQ.M. 79.00
FINISH 87/100 PESOS & 40/100
In Figures: 365.87 In Figures:

In words: In words:
4.5mm THICK FIBER
THREE HUNDRED SEVENTY ONE PESOS & SEVENTY SEVEN THOUSAND FIVE HU
1003(1)a1 CEMENT BOARD CEILING ON SQ.M. 209.01
07/100 EIGHT PESOS & 68/100
METAL FRAME
In Figures: 371.07 In Figures:

In words: In words:

PREPAINTED METAL PANEL FOUR HUNDRED NINETY THREE PESOS & FORTY SIX THOUSAND FOUR HUND
1003(1)e2 SQ.M. 94.13
CEILING ON METAL FRAME 68/100 PESOS & 98/100
In Figures: 493.68 In Figures:

In words: In words:

PVC CEILING ON METAL ONE THOUSAND TWO HUNDRED THIRTEEN THOUSAND ONE HUNDRED
1003(1)g2 SQ.M. 10.28
FRAME SEVENTY FIVE PESOS & 90/100 & 35/100
In Figures: 1,275.90 In Figures:

In words: In words:
4.5MM THK FIBER CEMENT
BOARD WALL ON METAL FOUR HUNDRED NINETY FIVE PESOS & SIXTY SEVEN THOUSAND SEVEN HUN
1003(2)a1 SQ.M. 136.77
FRAME DOUBLE WALL 60/100 FOUR PESOS & 53/100
PARTITION
In Figures: 495.60 In Figures:

Sub Total (In words) TWO HUNDRED NINETY THOUSAND ONE HUNDRED THIRTY PESOS & 82/100 Php
Submitted By;

Name and Signature of Bidder's Representative Date

Position

Name of Bidder
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

Contract ID : 21JA0020
Contract Name : REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

Location of the Contract : ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (1), (2), (3), and (4) are


(Columns (5), and (6) are to be filled up by the Procuring Bidder)
to be filled up by the Procuring entity)
Unit Price Amount
Item Description Unit Quantity
(Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In words: In words:

CARPENTRY AND JOINERY EIGHTY SEVEN THOUSAND THREE EIGHTY SEVEN THOUSAND THREE HU
1003(17) L.S. 1.00
WORKS ( CABINETS) HUNDRED SIXTY TWO PESOS & 10/100 TWO PESOS & 10/100
In Figures: 87,362.10 In Figures:

In words: In words:

THREE THOUSAND ONE HUNDRED NINETY FIVE THOUSAND ONE HUNDR


1018(2) UNGLAZED CERAMIC TILES SQ.M. 30.28
FORTY TWO PESOS & 43/100 PESOS & 84/100
In Figures: 3,142.43 In Figures:

In words: In words:

SEVEN HUNDRED FORTY SIX PESOS & ONE HUNDRED SEVENTY THREE THO
1018(5) GLAZED CERAMIC TILES SQ.M. 232.00
87/100 HUNDRED SEVENTY FIVE PESOS
In Figures: 746.87 In Figures:

In words: In words:

MASONRY/CONCRETE SEVEN HUNDRED TWENTY FIVE PESOS & ONE HUNDRED FORTY ONE THOUSAND
1032(1)a SQ.M. 195.80
PAINTING 08/100 SEVENTY ONE PESOS & 76
In Figures: 725.08 In Figures:

In words: In words:

TWO HUNDRED FORTY TWO THOU


1032(1)b WOOD PAINTING SQ.M. 600.81 FOUR HUNDRED THREE PESOS & 48/100
HUNDRED SEVENTEEN PESOS &
In Figures: 403.48 In Figures:

In words: In words:

STEEL PAINTING (ANTI- TWO HUNDRED EIGHTY TWO PESOS & SIXTY NINE THOUSAND NINE HUND
1032(1)c SQ.M. 247.84
RUST ON PURLINS) 40/100 PESOS & 48/100
In Figures: 282.40 In Figures:

In words: In words:
PREPAINTED METAL
SIX HUNDRED FIFTY FOUR PESOS & TWO HUNDRED FORTY ONE THOUSAN
1014(1)b2 SHEETS, RIB TYPE, LONG SQ.M. 368.85
17/100 PESOS & 20/100
SPAN
In Figures: 654.17 In Figures:

ONE MILLION FIFTY ONE THOUSAND TWO HUNDRED THIRTY THREE PESOS &
Sub Total (In words)
28/100 Php

Submitted By;

Name and Signature of Bidder's Representative Date

Position

Name of Bidder
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

Contract ID : 21JA0020
Contract Name : REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

Location of the Contract : ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (1), (2), (3), and (4) are


(Columns (5), and (6) are to be filled up by the Procuring Bidder)
to be filled up by the Procuring entity)
Unit Price Amount
Item Description Unit Quantity
(Pesos) (Pesos)
(2) (3) (4) (5) (6)
In words: In words:
FABRICATED METAL
ONE THOUSAND THREE HUNDRED
1013(2)a2 ROOFING ACCESSORY, LN.M. 61.22 EIGHTY ONE THOUSAND ONE PESO
TWENTY THREE PESOS & 12/100
FASCIA/FLASHING
In Figures: 1,323.12 In Figures:

In words: In words:
FABRICATED METAL,
ONE THOUSAND TWO HUNDRED FORTY SEVEN THOUSAND TWO HUNDR
1013(2)b1 ROOFING ACCESSORY LN.M. 38.70
TWENTY ONE PESOS & 05/100 PESOS & 66/100
GUTTER
In Figures: 1,221.05 In Figures:

In words: In words:

STRUCTURAL STEEL SIXTY SEVEN THOUSAND THREE HUN


1047(2)b KGS. 1,425.29 FORTY SEVEN PESOS & 23/100
PURLINS NINE PESOS & 36/100
In Figures: 47.23 In Figures:

In words: In words:

METAL STRUCTURE THREE THOUSAND ONE HUNDRED SIX NINE THOUSAND THREE HUNDRED T
1047(3)c EACH 28.00
ACCESSORIES, TURNBUCKLE PESOS AND 88/100 AND 64/100
In Figures: 1,139.22 In Figures:

In words: In words:
METAL STRUCTURE
FOUR HUNDRED FIFTY TWO PESOS & SIXTY SIX THOUSAND EIGHT HUNDRE
1047(4) ACCESSORIES, CROSS KGS. 147.80
03/100 24/100
BRACING
In Figures: 452.03 In Figures:

In words: In words:

METAL STRUCTURE EIGHT HUNDRED FORTY ONE PESOS & THIRTY EIGHT THOUSAND EIGHT HUN
1047(7)b KGS. 46.22
ACCESSORIES, SAG RODS 08/100 FOUR PESOS & 78/100
In Figures: 841.08 In Figures:

In words: In words:

NINE THOUSAND TWO HUNDRED EIGHTY THREE THOUSAND SIX HUN


1001(5)a CATCH BASIN EACH 9.00
NINETY THREE PESOS & 20/100 EIGHT PESOS & 80/100
In Figures: 9,293.20 In Figures:

Sub Total (In words) FOUR HUNDRED THOUSAND EIGHT HUNDRED SEVEN PESOS & 62/100 Php

Submitted By;

Name and Signature of Bidder's Representative Date

Position

Name of Bidder
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

Contract ID : 21JA0020
Contract Name : REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

Location of the Contract : ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (1), (2), (3), and (4) are


(Columns (5), and (6) are to be filled up by the Procuring Bidder)
to be filled up by the Procuring entity)
Unit Price Amount
Item Description Unit Quantity
(Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In words: In words:

SIXTY SIX THOUSAND THREE HUNDRED SIXTY SIX THOUSAND THREE HUNDR
1001(8) SEWER LINE WORKS L.S. 1.00
SIXTY ONE PESOS & 68/100 PESOS & 68/100
In Figures: 66,361.68 In Figures:

In words: In words:

STORM DRAINAGE AND SIXTY TWO THOUSAND FOUR HUNDRED SIXTY TWO THOUSAND FOUR HUNDR
1001(9) L.S. 1.00
DOWNSPOUT FORTY NINE PESOS & 38/100 PESOS & 38/100
In Figures: 62,449.38 In Figures:

In words: In words:

FIFTY NINE THOUSAND EIGHT HUNDRED FIFTY NINE THOUSAND EIGHT HUNDR
1001(11) SEPTIC VAULT L.S. 1.00
NINE PESOS & 68/100 & 68/100
In Figures: 59,809.68 In Figures:

In words: In words:

SIXTY SIX THOUSAND THREE HUNDRED SIXTY SIX THOUSAND THREE HUNDR
1002(4) PLUMBING FIXTURES L.S. 1.00
SIXTY ONE PESOS & 68/100 PESOS & 68/100
In Figures: 66,361.68 In Figures:

In words: In words:

SIXTY THOUSAND SIXTY ONE PESOS &


1002(24) COLD WATER LINES L.S. 1.00 SIXTY THOUSAND SIXTY ONE PESO
68/100
In Figures: 60,061.68 In Figures:

In words: In words:

CONDUITS,BOXES AND FORTY SEVEN THOUSAND FOUR FORTY SEVEN THOUSAND FOUR HUND
1100(10) L.S. 1.00
FITTINGS HUNDRED ONE PESOS & 20/100 & 20/100
In Figures: 47,401.20 In Figures:

In words: In words:

WIRES AND WIRING FORTY ONE THOUSAND ONE HUNDRED FORTY ONE THOUSAND ONE HUNDRE
1101(33) L.S. 1.00
DEVICES ONE PESOS & 20/100 20/100
In Figures: 41,101.20 In Figures:

FOUR HUNDRED THREE THOUSAND FIVE HUNDRED FORTY SIX PESOS &
Sub Total (In words)
50/100 Php

Submitted By;

Name and Signature of Bidder's Representative Date

Position

Name of Bidder
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

Contract ID : 21JA0020
Contract Name : REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

Location of the Contract : ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (1), (2), (3), and (4) are


(Columns (5), and (6) are to be filled up by the Procuring Bidder)
to be filled up by the Procuring entity)
Unit Price Amount
Item Description Unit Quantity
(Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In words: In words:

PANELBOARDS WITH MAIN SIXTY SIX THOUSAND THREE HUNDRED SIXTY SIX THOUSAND THREE HUNDR
1102(1) L.S. 1.00
AND BRANCH BREAKERS SIXTY ONE PESOS & 68/100 PESOS & 68/100
In Figures: 66,361.68 In Figures:

In words: In words:

LIGHTING FIXTURES AND SEVENTY FIVE THOUSAND NINE SEVENTY FIVE THOUSAND NINE HUND
1103(1) L.S. 1.00
LAMPS HUNDRED TWO PESOS & 40/100 & 40/100
In Figures: 75,902.40 In Figures:

In words: In words:

AIRCONDITIONING SEVENTY FIVE THOUSAND NINE SEVENTY FIVE THOUSAND NINE HUND
1200(13)a L.S. 1.00
WINDOW TYPE HUNDRED TWO PESOS & 40/100 & 40/100
In Figures: 75,902.40 In Figures:

In words: In words:

FIRE EXTINGUISHER 10LBS TWENTY TWO THOUSAND NINE FORTY FIVE THOUSAND NINE HUNDRE
1202(6)a1 SETS 2.00
ABC WITH BRACKET HUNDRED SIXTY TWO PESOS & 24/100 PESOS & 48/100
In Figures: 22,962.24 In Figures:

In words: In words:
WATER TANK INCLUDING
FIFTY THREE THOUSAND SEVEN ONE HUNDRED SEVENTY TWO THOU
1201(8) FLATFORM (RAINWATER L.S. 1.00
HUNDRED SIXTY ONE PESOS & 68/100 FOUR PESOS AND 00/10
COLLECTOR)
In Figures: 53,761.68 In Figures:

THREE HUNDRED SEVENTEEN THOUSAND EIGHT HUNDRED FIFTY TWO


Sub Total (In words)
PESOS & 64/100 Php
THREE MILLION EIGHT HUNDRED SEVEN THOUSAND FOUR HUNDRED
Grand Total ( In Words)
NINETY THREE PESOS & 82/100 Php

Submitted By;

Name and Signature of Bidder's Representative Date

Position

Name of Bidder
EPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

AL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (5), and (6) are to be filled up by the Procuring Bidder)

Amount
(Pesos)
(6)

EIGHTEEN THOUSAND NINE HUNDRED PESOS

18,900.00

ONE THOUSAND FIVE HUNDRED SIX PESOS & 96/100

1,506.96

FORTY TWO THOUSAND FIVE HUNDRED EIGHTY EIGHT


PESOS

42,588.00

ONE HUNDRED FIFTY TWO THOUSAND ONE HUNDRED


FORTY FIVE PESOS

152,145.00

SIXTY THREE THOUSAND PESOS

63,000.00

FORTY THREE THOUSAND TWO HUNDRED SEVENTY


THREE PESOS & 44/100

43,273.44

321,413.40

Date

Page 1 of 8
EPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

AL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

BILL OF QUANTITIES

Amount
(Pesos)
(6)

FIVE THOUSAND FOUR HUNDRED SEVENTY THREE


PESOS & 44/100

5,473.44

THIRTY THOUSAND FIVE HUNDRED THIRTY SIX PESOS


& 73/100

30,536.73

TWENTY TWO THOUSAND FOUR HUNDRED SEVENTEEN


PESOS & 92/100

22,417.92

FIFTY THREE THOUSAND TWO HUNDRED FIFTY SEVEN


PESOS & 68/100

53,257.68

SEVENTY FIVE THOUSAND TWO HUNDRED TWENTY


TWO PESOS & 01/100

75,222.01

FIFTY THREE THOUSAND SIX HUNDRED EIGHTY TWO


PESOS & 30/100

53,682.30

SEVENTY THOUSAND FOUR HUNDRED THIRTY FOUR


PESOS

70,434.00

311,024.08

Date

Page 2 of 8
EPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

AL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

BILL OF QUANTITIES

Amount
(Pesos)
(6)

ONE HUNDRED FORTY FOUR THOUSAND SIX HUNDRED


SEVENTY TWO PESOS & 69/100

144,672.69

FIFTY FOUR THOUSAND TWO HUNDRED EIGHTY FIVE


PESOS & 84/100

54,285.84

ONE HUNDRED FORTY THREE THOUSAND SEVEN


HUNDRED EIGHTY EIGHT PESOS & 69/100

143,788.69

TWENTY NINE THOUSAND NINE HUNDRED SEVENTY


PESOS & 36/100

29,970.36

TWO HUNDRED EIGHTEEN THOUSAND THREE


HUNDRED TWENTY SIX PESOS & 50/100
218,326.50

EIGHTY SIX THOUSAND FOUR HUNDRED TWENTY FIVE


PESOS & 92/100
86,425.92

EIGHTEEN THOUSAND FIFTEEN PESOS & 48/100

18,015.48

695,485.48

Date

Page 3 of 8
EPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

AL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (5), and (6) are to be filled up by the Procuring Bidder)


Amount
(Pesos)
(6)

TWELVE THOUSAND SIX HUNDRED SEVENTEEN PESOS


& 65/100
12,617.65

FORTY THREE THOUSAND SIX HUNDRED SEVENTY


EIGHT PESOS & 23/100
43,678.23

TWENTY EIGHT THOUSAND NINE HUNDRED FOUR


PESOS & 40/100
28,904.40

SEVENTY SEVEN THOUSAND FIVE HUNDRED FIFTY


EIGHT PESOS & 68/100
77,558.68

FORTY SIX THOUSAND FOUR HUNDRED SEVENTY


PESOS & 98/100
46,470.98

THIRTEEN THOUSAND ONE HUNDRED SIXTEEN PESOS


& 35/100
13,116.35

SIXTY SEVEN THOUSAND SEVEN HUNDRED EIGHTY


FOUR PESOS & 53/100
67,784.53

290,130.82

Date

Page 4 of 8
EPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

AL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (5), and (6) are to be filled up by the Procuring Bidder)


Amount
(Pesos)
(6)

EIGHTY SEVEN THOUSAND THREE HUNDRED SIXTY


TWO PESOS & 10/100
87,362.10

NINETY FIVE THOUSAND ONE HUNDRED FIFTY TWO


PESOS & 84/100
95,152.84

ONE HUNDRED SEVENTY THREE THOUSAND TWO


HUNDRED SEVENTY FIVE PESOS & 20/100
173,275.20

ONE HUNDRED FORTY ONE THOUSAND NINE HUNDRED


SEVENTY ONE PESOS & 76/100
141,971.76

TWO HUNDRED FORTY TWO THOUSAND FOUR


HUNDRED SEVENTEEN PESOS & 70/100
242,417.70

SIXTY NINE THOUSAND NINE HUNDRED NINETY


PESOS & 48/100
69,990.48

TWO HUNDRED FORTY ONE THOUSAND SIXTY THREE


PESOS & 20/100
241,063.20

1,051,233.28

Date

Page 5 of 8
EPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

AL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (5), and (6) are to be filled up by the Procuring Bidder)


Amount
(Pesos)
(6)

EIGHTY ONE THOUSAND ONE PESOS & 62/100

81,001.62

FORTY SEVEN THOUSAND TWO HUNDRED FIFTY FOUR


PESOS & 66/100
47,254.66

SIXTY SEVEN THOUSAND THREE HUNDRED TWENTY


NINE PESOS & 36/100
67,329.36

NINE THOUSAND THREE HUNDRED TWENTY PESOS


AND 64/100
31,898.16

SIXTY SIX THOUSAND EIGHT HUNDRED TEN PESOS &


24/100
66,810.24

THIRTY EIGHT THOUSAND EIGHT HUNDRED SEVENTY


FOUR PESOS & 78/100
38,874.78

EIGHTY THREE THOUSAND SIX HUNDRED THIRTY


EIGHT PESOS & 80/100
83,638.80

416,807.62

Date

Page 6 of 8
EPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

AL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (5), and (6) are to be filled up by the Procuring Bidder)


Amount
(Pesos)
(6)

SIXTY SIX THOUSAND THREE HUNDRED SIXTY ONE


PESOS & 68/100
66,361.68

SIXTY TWO THOUSAND FOUR HUNDRED FORTY NINE


PESOS & 38/100
62,449.38

FIFTY NINE THOUSAND EIGHT HUNDRED NINE PESOS


& 68/100
59,809.68

SIXTY SIX THOUSAND THREE HUNDRED SIXTY ONE


PESOS & 68/100
66,361.68

SIXTY THOUSAND SIXTY ONE PESOS & 68/100

60,061.68

FORTY SEVEN THOUSAND FOUR HUNDRED ONE PESOS


& 20/100
47,401.20

FORTY ONE THOUSAND ONE HUNDRED ONE PESOS &


20/100
41,101.20

403,546.50

Date

Page 7 of 8
EPARTMENT OF PUBLIC WORKS AND HIGHWAYS (DPWH)

AL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

BILL OF QUANTITIES

(Columns (5), and (6) are to be filled up by the Procuring Bidder)


Amount
(Pesos)
(6)

SIXTY SIX THOUSAND THREE HUNDRED SIXTY ONE


PESOS & 68/100
66,361.68

SEVENTY FIVE THOUSAND NINE HUNDRED TWO PESOS


& 40/100
75,902.40

SEVENTY FIVE THOUSAND NINE HUNDRED TWO PESOS


& 40/100
75,902.40

FORTY FIVE THOUSAND NINE HUNDRED TWENTY FOUR


PESOS & 48/100
45,924.48

ONE HUNDRED SEVENTY TWO THOUSAND THIRTY


FOUR PESOS AND 00/100
53,761.68

317,852.64

3,807,493.82

Date

Page 8 of 8
DEPARTMENT OF PUBLIC WORK AND HIGHWAYS (DPWH)
Contract ID : 21JA0020
Contract Name : REPAIR OF DENTAL BUILDING, CAMP DON BASILIO NAVARRO, CALARIAN, ZAMBOANGA CITY

Location of the Contract :


ZAMBOANGA CITY

-----------------------------------------------------------------------------------------------------
SUMMARY OF BID PRICES
(All Parts of Bill of Quantities)

ITEM NO.+A10:A54 Part Description Total Amount

B.3 PERMITS AND CLEARANCES INCLUDING PROFESSIONAL FEES 18,900.00

B.5 PROJECT BILLBOARD 1,506.96

B.4(10) MISCELLANEOUS SURVEY AND STAKING 42,588.00

B.7(2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM 152,145.00

B.9 MOBILIZATION/DEMOBILIZATION 63,000.00

801(1) REMOVAL OF STRUCTURES AND OBSTRUCTION 43,273.44

803(1)a STRUCTURE EXCAVATION 5,473.44


EMBANKMENT FROM STRUCTURE EXCAVATION
804(1)a 30,536.73

GRAVEL FILL
804(4) 22,417.92

900(1)c1 STRUCTURAL CONCRETE, CLASS A, 28 DAYS (3000PSI) 53,257.68

902(1)a1 REINFORCING STEEL (DEFORMED) GRADE 40 75,222.01

903(2) FORMS AND FALSEWORKS 53,682.30

1046(2)a1 100MM CHB NON LOAD BEARING WALL (INCLUDING REINFORCING STEEL) 70,434.00
ALUMINUM FRAMED GLASS DOOR SLIDING TYPE
1007(1)a 144,672.69

ALUMINUM FRAMED GLASS DOOR SWING TYPE


1007(1)b 54,285.84

1008(1)a ALUMINUM GLASS WINDOWS, SLIDING TYPE 143,788.69

1008(1)c ALUMINUM GLASS WINDOWS, AWNING TYPE 29,970.36

1008(1)d ALUMINUM GLASS WINDOWS, (FIXED TYPE) 218,326.50


WOODEN FRAMES, DOOR JAMBS
1010(1) 86,425.92

1010(2)a WOODEN FLUSH DOORS 18,015.48

1004(2) FINISHING HARDWARE (LOCKSETS AND HINGES) 12,617.65

SUMMARY Page 72 of Pages


RAILINGS (RAMP)
1057(6) 43,678.23

PLAIN CEMENT PLASTER FINISH


1027(1) 28,904.40
4.5mm THICK FIBER CEMENT BOARD CEILING ON METAL FRAME
1003(1)a1 77,558.68

1003(1)e2 PREPAINTED METAL PANEL CEILING ON METAL FRAME 46,470.98

1003(1)g2 PVC CEILING ON METAL FRAME 13,116.35

1003(2)a1 4.5MM THK FIBER CEMENT BOARD WALL ON METAL FRAME DOUBLE WALL PARTITION 67,784.53

1003(17) CARPENTRY AND JOINERY WORKS ( CABINETS) 87,362.10

1018(2) UNGLAZED CERAMIC TILES 95,152.84

1018(5) GLAZED CERAMIC TILES 173,275.20

1032(1)a MASONRY/CONCRETE PAINTING 141,971.76

1032(1)b WOOD PAINTING 242,417.70


1032(1)c STEEL PAINTING (ANTI-RUST ON PURLINS) 69,990.48
1014(1)b2 PREPAINTED METAL SHEETS, RIB TYPE, LONG SPAN 241,063.20
1013(2)a2 FABRICATED METAL ROOFING ACCESSORY, FASCIA/FLASHING 81,001.62
1013(2)b1 FABRICATED METAL, ROOFING ACCESSORY GUTTER 47,254.66
1047(2)b STRUCTURAL STEEL PURLINS 67,329.36
1047(3)c METAL STRUCTURE ACCESSORIES, TURNBUCKLE 31,898.16
1047(4) METAL STRUCTURE ACCESSORIES, CROSS BRACING 66,810.24
1047(7)b METAL STRUCTURE ACCESSORIES, SAG RODS 38,874.78
1001(5)a CATCH BASIN 83,638.80
1001(8) SEWER LINE WORKS 66,361.68
1001(9) STORM DRAINAGE AND DOWNSPOUT 62,449.38
1001(11) SEPTIC VAULT 59,809.68
1002(4) PLUMBING FIXTURES 66,361.68
1002(24) COLD WATER LINES 60,061.68
1100(10) CONDUITS,BOXES AND FITTINGS 47,401.20
1101(33) WIRES AND WIRING DEVICES 41,101.20
1102(1) PANELBOARDS WITH MAIN AND BRANCH BREAKERS 66,361.68
1103(1) LIGHTING FIXTURES AND LAMPS 75,902.40
1200(13)a AIRCONDITIONING WINDOW TYPE 75,902.40
1202(6)a1 FIRE EXTINGUISHER 10LBS ABC WITH BRACKET 45,924.48
1201(8) WATER TANK INCLUDING FLATFORM (RAINWATER COLLECTOR) 53,761.68

Total of All Amounts in words: THREE MILLION EIGHT HUNDRED SEVEN THOUSAND FOUR HUNDRED NINETY THREE PESOS & 82/100
Pesos : 3,807,493.82

Name : In the Capacity of :

Signed : Date :

Duly authorized to sign the Bid for and on behalf of : ________________________________________

SUMMARY Page 73 of Pages

You might also like